BHARAT WIRE ROPES LTD.
BHARATWIRE · General/Diversified · NSE
₹223
Current Market Price
Fair Value (DCF)
₹220
Margin of Safety
-1.0%
Updated 1d ago
YieldIQ Score
50/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
45%
ROE
—
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹1,528 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
11.7×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
8.3×
EBIT covers interest
Current Ratio
4.57×
Short-term liquidity
Asset Turnover
0.65×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹222.6
Bear case
₹116.11
MoS -91.7%
Base case
₹220.37
MoS -1.0%
Bull case
₹254.94
MoS +12.7%
Ratio Trends
BHARATWIRE · last 8 annual periods
ROE
9.8%
ROCE
15.4%
Operating Margin
—
Debt / Equity
0.18×
PE
66.8×
EV / EBITDA
8.1×
Historical Financials
BHARATWIRE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2020 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹258 Cr | ₹411 Cr | ₹162 Cr | ₹147 Cr | ₹619 Cr | +24.5% |
| EBITDA | — | ₹61.5 Cr | ₹137 Cr | ₹164 Cr | ₹133 Cr | +21.3% |
| EBIT | ₹7.5 Cr | ₹41.3 Cr | ₹40.6 Cr | ₹32.3 Cr | — | +44.2% |
| PAT | ₹-61.0 Cr | ₹13.7 Cr | ₹15.9 Cr | ₹21.7 Cr | ₹72.4 Cr | — |
| EPS (diluted) | ₹-13.56 | ₹1.23 | ₹2.48 | ₹3.19 | — | — |
| CFO | — | ₹23.7 Cr | ₹83.2 Cr | ₹85.2 Cr | ₹74.1 Cr | +33.0% |
| CapEx | — | — | — | — | ₹-64.6 Cr | — |
| FCF | — | — | — | — | ₹9.5 Cr | +0.0% |
| Total Assets | — | ₹774 Cr | ₹781 Cr | ₹817 Cr | ₹956 Cr | +5.4% |
| Total Debt | — | — | ₹39.0 Cr | ₹27.5 Cr | ₹131 Cr | +35.4% |
| Shareholders' Equity | — | — | ₹560 Cr | ₹661 Cr | ₹737 Cr | +7.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BHARATWIRE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MAHASTEEL MAHASTEEL | — | — | Pending | 5.1% | — |
| SALASAR SALASAR | — | — | Pending | 2.4% | — |
| HITECH HI-TECH PIPES LIMITED | -11.1% | 36 | Fairly valued | 5.8% | — |
| MUKANDLTD MUKAND LTD. | -8.9% | 27 | Fairly valued | 8.0% | — |
| MSPL MSPL | — | — | Pending | -2.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BHARATWIRE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BHARATWIRE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BHARATWIRE →
Compare
Head-to-head with peers
Compare BHARATWIRE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BHARATWIRENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.